[PPB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.79%
YoY- 35.2%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,570,411 3,432,256 3,312,917 3,195,353 3,144,831 3,084,817 3,017,926 11.89%
PBT 974,200 980,809 1,063,417 1,079,469 1,048,426 973,476 916,814 4.14%
Tax -85,187 -77,444 -72,478 -54,134 -54,547 -49,032 -48,617 45.49%
NP 889,013 903,365 990,939 1,025,335 993,879 924,444 868,197 1.59%
-
NP to SH 877,397 890,502 982,573 1,007,875 971,052 899,991 842,152 2.77%
-
Tax Rate 8.74% 7.90% 6.82% 5.01% 5.20% 5.04% 5.30% -
Total Cost 2,681,398 2,528,891 2,321,978 2,170,018 2,150,952 2,160,373 2,149,729 15.92%
-
Net Worth 15,458,918 15,707,873 15,648,598 15,281,093 14,227,741 14,640,923 14,273,418 5.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 284,519 296,386 296,386 248,966 248,966 237,099 237,099 12.96%
Div Payout % 32.43% 33.28% 30.16% 24.70% 25.64% 26.34% 28.15% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,458,918 15,707,873 15,648,598 15,281,093 14,227,741 14,640,923 14,273,418 5.47%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 24.90% 26.32% 29.91% 32.09% 31.60% 29.97% 28.77% -
ROE 5.68% 5.67% 6.28% 6.60% 6.83% 6.15% 5.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 301.17 289.52 279.45 269.54 265.24 260.21 254.57 11.89%
EPS 74.01 75.12 82.88 85.02 81.90 75.92 71.04 2.77%
DPS 24.00 25.00 25.00 21.00 21.00 20.00 20.00 12.96%
NAPS 13.04 13.25 13.20 12.89 12.00 12.35 12.04 5.47%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 250.99 241.27 232.88 224.62 221.07 216.85 212.15 11.89%
EPS 61.68 62.60 69.07 70.85 68.26 63.27 59.20 2.78%
DPS 20.00 20.83 20.83 17.50 17.50 16.67 16.67 12.94%
NAPS 10.867 11.042 11.0003 10.742 10.0015 10.292 10.0336 5.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 15.14 16.62 16.14 14.22 14.16 12.64 11.60 -
P/RPS 5.03 5.74 5.78 5.28 5.34 4.86 4.56 6.77%
P/EPS 20.46 22.13 19.47 16.73 17.29 16.65 16.33 16.26%
EY 4.89 4.52 5.14 5.98 5.78 6.01 6.12 -13.92%
DY 1.59 1.50 1.55 1.48 1.48 1.58 1.72 -5.11%
P/NAPS 1.16 1.25 1.22 1.10 1.18 1.02 0.96 13.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 -
Price 14.80 16.26 15.92 14.60 14.10 13.70 12.22 -
P/RPS 4.91 5.62 5.70 5.42 5.32 5.26 4.80 1.52%
P/EPS 20.00 21.65 19.21 17.17 17.22 18.05 17.20 10.60%
EY 5.00 4.62 5.21 5.82 5.81 5.54 5.81 -9.54%
DY 1.62 1.54 1.57 1.44 1.49 1.46 1.64 -0.81%
P/NAPS 1.13 1.23 1.21 1.13 1.18 1.11 1.01 7.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment